[CDB] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
12-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 0.54%
YoY- -0.71%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 6,227,563 6,308,713 6,252,856 6,331,464 6,466,821 6,415,357 6,707,799 -1.22%
PBT 1,520,019 1,540,650 1,762,169 1,990,312 2,024,347 2,121,960 2,165,588 -5.72%
Tax -446,462 -394,974 -443,165 -485,994 -509,200 -576,951 -566,963 -3.90%
NP 1,073,557 1,145,676 1,319,004 1,504,318 1,515,147 1,545,009 1,598,625 -6.41%
-
NP to SH 1,073,557 1,145,676 1,319,004 1,504,318 1,515,147 1,545,009 1,598,625 -6.41%
-
Tax Rate 29.37% 25.64% 25.15% 24.42% 25.15% 27.19% 26.18% -
Total Cost 5,154,006 5,163,037 4,933,852 4,827,146 4,951,674 4,870,348 5,109,174 0.14%
-
Net Worth 544,250 621,999 621,999 699,750 699,750 544,250 544,250 0.00%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 1,057,400 1,142,924 1,306,199 1,485,025 1,500,575 1,531,674 1,593,874 -6.60%
Div Payout % 98.50% 99.76% 99.03% 98.72% 99.04% 99.14% 99.70% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 544,250 621,999 621,999 699,750 699,750 544,250 544,250 0.00%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 17.24% 18.16% 21.09% 23.76% 23.43% 24.08% 23.83% -
ROE 197.25% 184.19% 212.06% 214.98% 216.53% 283.88% 293.73% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 80.10 81.14 80.42 81.43 83.17 82.51 86.27 -1.22%
EPS 13.81 14.74 16.96 19.35 19.49 19.87 20.56 -6.41%
DPS 13.60 14.70 16.80 19.10 19.30 19.70 20.50 -6.60%
NAPS 0.07 0.08 0.08 0.09 0.09 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 7,775,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 53.08 53.78 53.30 53.97 55.12 54.68 57.18 -1.23%
EPS 9.15 9.77 11.24 12.82 12.92 13.17 13.63 -6.42%
DPS 9.01 9.74 11.13 12.66 12.79 13.06 13.59 -6.61%
NAPS 0.0464 0.053 0.053 0.0596 0.0596 0.0464 0.0464 0.00%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.50 4.13 4.31 5.05 4.15 5.00 4.78 -
P/RPS 4.37 5.09 5.36 6.20 4.99 6.06 5.54 -3.87%
P/EPS 25.35 28.03 25.41 26.10 21.30 25.16 23.25 1.45%
EY 3.95 3.57 3.94 3.83 4.70 3.97 4.30 -1.40%
DY 3.89 3.56 3.90 3.78 4.65 3.94 4.29 -1.61%
P/NAPS 50.00 51.63 53.88 56.11 46.11 71.43 68.29 -5.06%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 15/07/22 16/07/21 14/07/20 12/07/19 13/07/18 12/07/17 11/07/16 -
Price 3.42 4.25 4.33 5.05 4.16 4.90 4.75 -
P/RPS 4.27 5.24 5.38 6.20 5.00 5.94 5.51 -4.15%
P/EPS 24.77 28.84 25.52 26.10 21.35 24.66 23.10 1.16%
EY 4.04 3.47 3.92 3.83 4.68 4.06 4.33 -1.14%
DY 3.98 3.46 3.88 3.78 4.64 4.02 4.32 -1.35%
P/NAPS 48.86 53.13 54.13 56.11 46.22 70.00 67.86 -5.32%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment